[SUNWAY] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[SUNWAY] SUNWAY BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 5.25%

YoY- 9.15%

Quarter Report

Sunway Berhad Q42017.pdf

Latest QR

Upcoming QR

SUNWAY's Result

SUNWAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	3,833,310	4,780,447	5,410,283	5,374,834	4,655,592	4,451,326	4,558,141	-2.84%
YoY %	-19.81%	-11.64%	0.66%	15.45%	4.59%	-2.34%	-	-
Horiz. %	84.10%	104.88%	118.69%	117.92%	102.14%	97.66%	100.00%	-
PBT	509,288	914,232	850,644	882,188	858,992	929,219	960,242	-10.02%
YoY %	-44.29%	7.48%	-3.58%	2.70%	-7.56%	-3.23%	-	-
Horiz. %	53.04%	95.21%	88.59%	91.87%	89.46%	96.77%	100.00%	-
Tax	-101,977	-78,294	-121,637	-149,369	-140,394	-129,812	-148,593	-6.07%
YoY %	-30.25%	35.63%	18.57%	-6.39%	-8.15%	12.64%	-	-
Horiz. %	68.63%	52.69%	81.86%	100.52%	94.48%	87.36%	100.00%	-
NP	407,311	835,938	729,007	732,819	718,598	799,407	811,649	-10.84%
YoY %	-51.27%	14.67%	-0.52%	1.98%	-10.11%	-1.51%	-	-
Horiz. %	50.18%	102.99%	89.82%	90.29%	88.54%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	359,600	766,633	658,991	639,513	585,883	732,433	734,011	-11.20%
YoY %	-53.09%	16.33%	3.05%	9.15%	-20.01%	-0.21%	-	-
Horiz. %	48.99%	104.44%	89.78%	87.13%	79.82%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	8.56%	14.30%	16.93%	16.34%	13.97%	15.47%	-
YoY %	133.88%	-40.14%	-15.53%	3.61%	16.96%	-9.70%	-	-
Horiz. %	129.41%	55.33%	92.44%	109.44%	105.62%	90.30%	100.00%	-
Total Cost	3,425,999	3,944,509	4,681,276	4,642,015	3,936,994	3,651,919	3,746,492	-1.47%
YoY %	-13.15%	-15.74%	0.85%	17.91%	7.81%	-2.52%	-	-
Horiz. %	91.45%	105.29%	124.95%	123.90%	105.08%	97.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,034,321	8,238,145	8,348,157	7,644,295	3,029,205	6,382,705	5,916,324	9.19%
YoY %	21.80%	-1.32%	9.21%	152.35%	-52.54%	7.88%	-	-
Horiz. %	169.60%	139.24%	141.10%	129.21%	51.20%	107.88%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	77,187	440,983	345,574	288,463	101,624	648,791	189,736	-13.90%
YoY %	-82.50%	27.61%	19.80%	183.85%	-84.34%	241.94%	-	-
Horiz. %	40.68%	232.42%	182.13%	152.03%	53.56%	341.94%	100.00%	-
Div Payout %	21.46%	57.52%	52.44%	45.11%	17.35%	88.58%	25.85%	-
YoY %	-62.69%	9.69%	16.25%	160.00%	-80.41%	242.67%	-	-
Horiz. %	83.02%	222.51%	202.86%	174.51%	67.12%	342.67%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	10,034,321	8,238,145	8,348,157	7,644,295	3,029,205	6,382,705	5,916,324	9.19%
YoY %	21.80%	-1.32%	9.21%	152.35%	-52.54%	7.88%	-	-
Horiz. %	169.60%	139.24%	141.10%	129.21%	51.20%	107.88%	100.00%	-
NOSH	4,933,931	4,933,931	4,924,402	4,918,491	1,954,326	1,753,490	1,724,875	19.12%
YoY %	0.00%	0.19%	0.12%	151.67%	11.45%	1.66%	-	-
Horiz. %	286.05%	286.05%	285.49%	285.15%	113.30%	101.66%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.63%	17.49%	13.47%	13.63%	15.44%	17.96%	17.81%	-
YoY %	-39.22%	29.84%	-1.17%	-11.72%	-14.03%	0.84%	-	-
Horiz. %	59.69%	98.20%	75.63%	76.53%	86.69%	100.84%	100.00%	-
ROE	3.58%	9.31%	7.89%	8.37%	19.34%	11.48%	12.41%	-
YoY %	-61.55%	18.00%	-5.73%	-56.72%	68.47%	-7.49%	-	-
Horiz. %	28.85%	75.02%	63.58%	67.45%	155.84%	92.51%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	74.49	98.65	111.47	111.80	238.22	253.86	264.26	-19.01%
YoY %	-24.49%	-11.50%	-0.30%	-53.07%	-6.16%	-3.94%	-	-
Horiz. %	28.19%	37.33%	42.18%	42.31%	90.15%	96.06%	100.00%	-
EPS	7.25	14.61	13.53	13.29	12.85	41.77	42.55	-25.52%
YoY %	-50.38%	7.98%	1.81%	3.42%	-69.24%	-1.83%	-	-
Horiz. %	17.04%	34.34%	31.80%	31.23%	30.20%	98.17%	100.00%	-
DPS	1.50	9.10	7.12	6.00	5.20	37.00	11.00	-28.23%
YoY %	-83.52%	27.81%	18.67%	15.38%	-85.95%	236.36%	-	-
Horiz. %	13.64%	82.73%	64.73%	54.55%	47.27%	336.36%	100.00%	-
NAPS	1.95	1.70	1.72	1.59	1.55	3.64	3.43	-8.97%
YoY %	14.71%	-1.16%	8.18%	2.58%	-57.42%	6.12%	-	-
Horiz. %	56.85%	49.56%	50.15%	46.36%	45.19%	106.12%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 4,918,491
RPS	66.85	83.37	94.35	93.73	81.19	77.63	79.49	-2.84%
YoY %	-19.82%	-11.64%	0.66%	15.45%	4.59%	-2.34%	-	-
Horiz. %	84.10%	104.88%	118.69%	117.91%	102.14%	97.66%	100.00%	-
EPS	6.27	13.37	11.49	11.15	10.22	12.77	12.80	-11.20%
YoY %	-53.10%	16.36%	3.05%	9.10%	-19.97%	-0.23%	-	-
Horiz. %	48.98%	104.45%	89.77%	87.11%	79.84%	99.77%	100.00%	-
DPS	1.35	7.69	6.03	5.03	1.77	11.31	3.31	-13.87%
YoY %	-82.44%	27.53%	19.88%	184.18%	-84.35%	241.69%	-	-
Horiz. %	40.79%	232.33%	182.18%	151.96%	53.47%	341.69%	100.00%	-
NAPS	1.7499	1.4367	1.4559	1.3331	0.5283	1.1131	1.0318	9.19%
YoY %	21.80%	-1.32%	9.21%	152.34%	-52.54%	7.88%	-	-
Horiz. %	169.60%	139.24%	141.10%	129.20%	51.20%	107.88%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	1.61	1.80	1.47	1.63	3.03	3.08	3.29	-
P/RPS	2.16	1.82	1.32	1.46	1.27	1.21	1.24	9.68%
YoY %	18.68%	37.88%	-9.59%	14.96%	4.96%	-2.42%	-	-
Horiz. %	174.19%	146.77%	106.45%	117.74%	102.42%	97.58%	100.00%	-
P/EPS	23.04	11.38	10.83	12.25	10.11	7.37	7.73	19.94%
YoY %	102.46%	5.08%	-11.59%	21.17%	37.18%	-4.66%	-	-
Horiz. %	298.06%	147.22%	140.10%	158.47%	130.79%	95.34%	100.00%	-
EY	4.34	8.79	9.24	8.16	9.89	13.56	12.93	-16.62%
YoY %	-50.63%	-4.87%	13.24%	-17.49%	-27.06%	4.87%	-	-
Horiz. %	33.57%	67.98%	71.46%	63.11%	76.49%	104.87%	100.00%	-
DY	0.93	5.06	4.84	3.68	1.72	12.01	3.34	-19.17%
YoY %	-81.62%	4.55%	31.52%	113.95%	-85.68%	259.58%	-	-
Horiz. %	27.84%	151.50%	144.91%	110.18%	51.50%	359.58%	100.00%	-
P/NAPS	0.83	1.06	0.85	1.03	1.95	0.85	0.96	-2.39%
YoY %	-21.70%	24.71%	-17.48%	-47.18%	129.41%	-11.46%	-	-
Horiz. %	86.46%	110.42%	88.54%	107.29%	203.12%	88.54%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	31/03/21	25/02/20	28/02/19	28/02/18	28/02/17	26/02/16	25/02/15	-
Price	1.70	1.78	1.62	1.65	3.23	3.01	3.32	-
P/RPS	2.28	1.80	1.45	1.48	1.36	1.19	1.26	10.37%
YoY %	26.67%	24.14%	-2.03%	8.82%	14.29%	-5.56%	-	-
Horiz. %	180.95%	142.86%	115.08%	117.46%	107.94%	94.44%	100.00%	-
P/EPS	24.33	11.25	11.93	12.40	10.77	7.21	7.80	20.85%
YoY %	116.27%	-5.70%	-3.79%	15.13%	49.38%	-7.56%	-	-
Horiz. %	311.92%	144.23%	152.95%	158.97%	138.08%	92.44%	100.00%	-
EY	4.11	8.89	8.38	8.06	9.28	13.88	12.82	-17.25%
YoY %	-53.77%	6.09%	3.97%	-13.15%	-33.14%	8.27%	-	-
Horiz. %	32.06%	69.34%	65.37%	62.87%	72.39%	108.27%	100.00%	-
DY	0.88	5.11	4.40	3.64	1.61	12.29	3.31	-19.79%
YoY %	-82.78%	16.14%	20.88%	126.09%	-86.90%	271.30%	-	-
Horiz. %	26.59%	154.38%	132.93%	109.97%	48.64%	371.30%	100.00%	-
P/NAPS	0.87	1.05	0.94	1.04	2.08	0.83	0.97	-1.79%
YoY %	-17.14%	11.70%	-9.62%	-50.00%	150.60%	-14.43%	-	-
Horiz. %	89.69%	108.25%	96.91%	107.22%	214.43%	85.57%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos